Equity Analysis

Particulars	Sep 2024	Jun 2024	Mar 2024
Gross Sales	117951.69	128103.36	132084.86
Other Operating Income	0.00	0.00	0.00
Other Income	889.62	505.82	469.11
Total Income	103680.01	113601.83	117024.23
Total Expenditure	98243.98	107445.55	109140.09
PBIDT	5436.03	6156.28	7884.14
Interest	469.51	443.45	524.26
PBDT	4966.52	5712.83	7359.88
Depreciation	1772.91	1680.79	1716.52
Tax	716.63	1051.86	1992.90
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	79.75	-34.59	-573.72
Reported Profit After Tax	2397.23	3014.77	4224.18
Extra-ordinary Items	0.00	0.00	-1163.07
Adjusted Profit After Extra-ordinary item	2397.23	3014.77	5387.25
EPS (Unit Curr.)	5.61	7.06	19.80
EPS (Adj) (Unit Curr.)	5.61	7.06	9.90
Calculated EPS (Unit Curr.)	5.61	7.06	19.77
Calculated EPS (Adj) (Unit Curr.)	5.61	7.06	9.89
Calculated EPS (Ann.) (Unit Curr.)	22.44	28.22	79.09
Calculated EPS (Adj) (Ann.) (Unit Curr.)	22.44	28.22	39.55
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	4272.58	4272.58	2136.29
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	10.00
Public Shareholding (No. Of Shares)	0.00	0.00	0.00
Public Shareholding (% in Equity)	0.00	0.00	0.00
Pledged/Encumbered - No. of Shares	0.00	0.00	0.00
Pledged/Encumbered - % in Total Promoters Holding	0.00	0.00	0.00
Pledged/Encumbered - % in Total Equity	0.00	0.00	0.00
Non Encumbered - No. of Shares	0.00	0.00	0.00
Non Encumbered - % in Total Promoters Holding	0.00	0.00	0.00
Non Encumbered - % in Total Equity	0.00	0.00	0.00
PBIDTM(%)	5.29	5.44	6.76
PBDTM(%)	4.83	5.05	6.31
PATM(%)	2.33	2.67	3.62
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	5.61	7.06	19.80